Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.55% first-year return on $80,577 initial cash invested.
-5.55%
Cash On Cash
5.38%
Cap Rate
0.87
DSCR
$2,474
Rent
-$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,474 income − $2,847 expenses = $373 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,577
Downpayment
20%
$76,740
Closing costs
1%
$3,837
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,474
Total Expenses
$2,847
Mortgage P&I
80%
$1,968
Property Taxes
4%
$96
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0